CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 15 PAGE # 1
DETERMINATION: 10-Mar-98 Beginning 2/1/98
DISTRIBUTION: 16-Mar-98 Ending 2/28/98
TIME: 3/13/98 9:49
CLASS A-1 5.489% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 5.750% ASSET BACKED NOTES
CLASS A-3 5.950% ASSET BACKED NOTES
CLASS A-4 6.150% ASSET BACKED NOTES
CLASS B-1 6.250% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
A-1 Notes $225,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $239,000,000.00 $95,975,994.86 $21,748,088.13 $459,884.98 $22,207,973.11 $74,227,906.73
A-3 Notes $324,000,000.00 $324,000,000.00 $0.00 $1,606,500.00 $1,606,500.00 $324,000,000.00
A-4 Notes $178,000,000.00 $178,000,000.00 $0.00 $912,250.00 $912,250.00 $178,000,000.00
NOTES TOTALS $966,000,000.00 $597,975,994.86 $21,748,088.13 $2,978,634.98 $24,726,723.11 $576,227,906.73
B-1 $30,938,845.63 $26,363,258.27 $695,759.27 $137,308.64 $833,067.91 $25,667,499.00
CERT TOTALS $30,938,845.63 $26,363,258.27 $695,759.27 $137,308.64 $833,067.91 $25,667,499.00
TOTALS $996,938,845.63 $624,339,253.13 $22,443,847.40 $3,115,943.62 $25,559,791.02 $601,895,405.73
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 0.00000000 0.00000000 0.00000000
A-2 90.99618464 1.92420494 310.57701561
A-3 0.00000000 4.95833333 1,000.00000000
A-4 0.00000000 5.12500000 1,000.00000000
Totals 22.51354879 3.08347306 596.50922022
B-1 22.48821040 4.43806604 829.62044890
Totals 22.48821040 4.43806604 829.62044890
TOTALS 22.51276244 3.12551129 603.74355796
IF THERE ARE ANY QUESTIONS OR COMMENTS,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW
KIM COSTA
THE CHASE MANHATTAN BANK - ASPG
450 WEST 33RD STREET, 15TH FLOOR
NEW YORK, NEW YORK 10001
(212) 946-3247
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 15 PAGE # 2
DETERMINATION: 10-Mar-98 Beginning 2/1/98
DISTRIBUTION: 16-Mar-98 Ending 2/28/98
TIME: 3/13/98 9:49
per $1000
Section 5.8 (iii) Servicing Fee $520,282.71 .52188027
Section 5.8 (iv) Administration Fee $1,000.00 .00100307
Section 5.8 (vi) Pool Balance at the end of the Collection Period $601,895,405.73
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $0.00
TOTAL $0.00
Section 5.8 (viii) Realized Losses for Collection Period $387,323.14
Section 5.8 (ix) Reserve Account Balance after Disbursement $18,056,862.17
Section 5.8 (x) Specified Reserve Account Balance $18,056,862.17
Section 5.8 (xi) Total Distribution Amount $26,762,322.34
Servicing Fee $520,282.71
Administrative Fee $1,000.00
Noteholders' Distribution Amount $24,726,723.11
Certificateholders' Distribution Amount $833,067.91
Deposit to Reserve Account $681,248.61
Section 5.8 (xii) Noteholders' Distributable Amount
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
A-2 $21,748,088.13 $459,884.98 $22,207,973.11 90.99618464 1.92420494 92.92038958
A-3 $0.00 $1,606,500.00 $1,606,500.00 0.00000000 4.95833333 4.95833333
A-4 $0.00 $912,250.00 $912,250.00 0.00000000 5.12500000 5.12500000
Total $21,748,088.13 $2,978,634.98 $24,726,723.11 22.51354879 3.08347306 25.59702185
Section 5.8 (xiii) Certificateholders' Distributable Amount
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
Total $695,759.27 $137,308.64 $833,067.91 22.48821040 4.43806604 26.92627643
Section 5.8 (xiv) Reserve Account Transfer Amount $681,248.61
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK